Ryanair Holdings PLC
ISEQ:RYA
Income Statement
Earnings Waterfall
Ryanair Holdings PLC
Revenue
|
13.1B
EUR
|
Cost of Revenue
|
-7.7B
EUR
|
Gross Profit
|
5.4B
EUR
|
Operating Expenses
|
-3.3B
EUR
|
Operating Income
|
2.2B
EUR
|
Other Expenses
|
-131.4m
EUR
|
Net Income
|
2B
EUR
|
Income Statement
Ryanair Holdings PLC
Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
1 881
N/A
|
2 615
+39%
|
3 743
+43%
|
4 801
+28%
|
7 032
+46%
|
9 262
+32%
|
10 104
+9%
|
10 775
+7%
|
11 823
+10%
|
12 734
+8%
|
13 121
+3%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
(1 520)
|
(1 913)
|
(2 648)
|
(3 320)
|
(4 649)
|
(5 619)
|
(6 028)
|
(6 544)
|
(6 959)
|
(7 264)
|
(7 687)
|
|
Gross Profit |
361
N/A
|
702
+95%
|
1 095
+56%
|
1 481
+35%
|
2 383
+61%
|
3 644
+53%
|
4 077
+12%
|
4 232
+4%
|
4 865
+15%
|
5 470
+12%
|
5 434
-1%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(1 423)
|
(1 497)
|
(1 670)
|
(1 903)
|
(2 178)
|
(2 417)
|
(2 582)
|
(2 789)
|
(2 950)
|
(3 127)
|
(3 261)
|
|
Selling, General & Administrative |
(852)
|
(886)
|
(1 009)
|
(1 183)
|
(1 427)
|
(1 621)
|
(1 749)
|
(1 866)
|
(1 979)
|
(2 098)
|
(2 182)
|
|
Depreciation & Amortization |
(571)
|
(611)
|
(661)
|
(719)
|
(812)
|
(836)
|
(855)
|
(923)
|
(972)
|
(1 029)
|
(1 080)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
60
|
40
|
22
|
0
|
0
|
0
|
0
|
|
Operating Income |
(1 062)
N/A
|
(795)
+25%
|
(575)
+28%
|
(422)
+27%
|
205
N/A
|
1 226
+500%
|
1 494
+22%
|
1 443
-3%
|
1 914
+33%
|
2 343
+22%
|
2 173
-7%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
(267)
|
(63)
|
(49)
|
(90)
|
(107)
|
(134)
|
(56)
|
(0)
|
66
|
135
|
96
|
|
Non-Reccuring Items |
106
|
82
|
78
|
82
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(1 223)
N/A
|
(776)
+37%
|
(547)
+30%
|
(430)
+21%
|
98
N/A
|
1 093
+1 019%
|
1 438
+32%
|
1 443
+0%
|
1 980
+37%
|
2 478
+25%
|
2 268
-8%
|
|
Net Income | ||||||||||||
Tax Provision |
121
|
124
|
119
|
189
|
122
|
(23)
|
(70)
|
(129)
|
(191)
|
(250)
|
(227)
|
|
Income from Continuing Operations |
(1 103)
|
(652)
|
(427)
|
(241)
|
219
|
1 070
|
1 368
|
1 314
|
1 789
|
2 229
|
2 041
|
|
Net Income (Common) |
(1 103)
N/A
|
(652)
+41%
|
(427)
+34%
|
(241)
+44%
|
219
N/A
|
1 070
+388%
|
1 368
+28%
|
1 314
-4%
|
1 789
+36%
|
2 229
+25%
|
2 041
-8%
|
|
EPS (Diluted) |
-0.98
N/A
|
-0.58
+41%
|
-0.38
+34%
|
-0.21
+45%
|
0.19
N/A
|
0.94
+395%
|
1.2
+28%
|
1.15
-4%
|
1.57
+37%
|
1.95
+24%
|
1.78
-9%
|